[ULICORP] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 28.5%
YoY- -8.91%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 258,087 249,423 245,194 193,090 161,697 194,415 205,327 3.88%
PBT 50,888 54,785 59,079 35,200 -2,411 3,432 12,021 27.15%
Tax -13,058 -14,457 -14,804 -7,653 -2,729 -3,631 -3,676 23.49%
NP 37,830 40,328 44,275 27,547 -5,140 -199 8,345 28.61%
-
NP to SH 37,830 40,328 44,275 27,547 -5,140 -199 8,345 28.61%
-
Tax Rate 25.66% 26.39% 25.06% 21.74% - 105.80% 30.58% -
Total Cost 220,257 209,095 200,919 165,543 166,837 194,614 196,982 1.87%
-
Net Worth 382,914 363,660 337,481 304,092 280,918 286,102 286,254 4.96%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 18,513 14,157 6,534 4,377 - - 72 151.95%
Div Payout % 48.94% 35.10% 14.76% 15.89% - - 0.87% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 382,914 363,660 337,481 304,092 280,918 286,102 286,254 4.96%
NOSH 217,800 217,800 217,800 217,800 217,800 217,800 217,800 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 14.66% 16.17% 18.06% 14.27% -3.18% -0.10% 4.06% -
ROE 9.88% 11.09% 13.12% 9.06% -1.83% -0.07% 2.92% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 118.50 114.52 112.58 88.65 74.24 89.26 94.27 3.88%
EPS 17.37 18.52 20.33 12.65 -2.36 -0.09 3.83 28.62%
DPS 8.50 6.50 3.00 2.01 0.00 0.00 0.03 156.06%
NAPS 1.7581 1.6697 1.5495 1.3962 1.2898 1.3136 1.3143 4.96%
Adjusted Per Share Value based on latest NOSH - 217,800
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 118.50 114.52 112.58 88.65 74.24 89.26 94.27 3.88%
EPS 17.37 18.52 20.33 12.65 -2.36 -0.09 3.83 28.62%
DPS 8.50 6.50 3.00 2.01 0.00 0.00 0.03 156.06%
NAPS 1.7581 1.6697 1.5495 1.3962 1.2898 1.3136 1.3143 4.96%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.06 1.00 1.00 1.18 0.35 0.59 0.855 -
P/RPS 1.74 0.87 0.89 1.33 0.47 0.66 0.91 11.39%
P/EPS 11.86 5.40 4.92 9.33 -14.83 -645.74 22.32 -9.99%
EY 8.43 18.52 20.33 10.72 -6.74 -0.15 4.48 11.10%
DY 4.13 6.50 3.00 1.70 0.00 0.00 0.04 116.44%
P/NAPS 1.17 0.60 0.65 0.85 0.27 0.45 0.65 10.28%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 22/08/23 24/08/22 18/08/21 27/08/20 28/08/19 28/08/18 -
Price 1.96 1.05 1.04 1.21 0.48 0.485 0.725 -
P/RPS 1.65 0.92 0.92 1.36 0.65 0.54 0.77 13.53%
P/EPS 11.28 5.67 5.12 9.57 -20.34 -530.82 18.92 -8.25%
EY 8.86 17.63 19.55 10.45 -4.92 -0.19 5.28 9.00%
DY 4.34 6.19 2.88 1.66 0.00 0.00 0.05 110.27%
P/NAPS 1.11 0.63 0.67 0.87 0.37 0.37 0.55 12.40%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment